[SURIA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.34%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 258,512 488,460 273,138 263,330 262,545 276,006 254,966 0.23%
PBT 75,218 148,248 72,810 78,518 70,101 74,352 75,562 -0.07%
Tax -16,870 -22,531 -20,691 -20,766 -19,168 -20,737 -19,234 -2.16%
NP 58,348 125,717 52,119 57,752 50,933 53,615 56,328 0.58%
-
NP to SH 58,348 126,089 52,108 57,581 50,854 53,568 55,998 0.68%
-
Tax Rate 22.43% 15.20% 28.42% 26.45% 27.34% 27.89% 25.45% -
Total Cost 200,164 362,743 221,019 205,578 211,612 222,391 198,638 0.12%
-
Net Worth 1,015,502 865,238 847,756 794,523 800,401 767,379 729,393 5.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,645 19,992 16,994 8,496 16,999 17,003 13,511 -7.16%
Div Payout % 14.82% 15.86% 32.61% 14.76% 33.43% 31.74% 24.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,015,502 865,238 847,756 794,523 800,401 767,379 729,393 5.66%
NOSH 288,183 288,183 283,328 283,328 283,328 283,616 286,250 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.57% 25.74% 19.08% 21.93% 19.40% 19.43% 22.09% -
ROE 5.75% 14.57% 6.15% 7.25% 6.35% 6.98% 7.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.70 169.36 96.46 92.98 92.66 97.32 89.07 0.11%
EPS 20.25 43.72 18.40 20.33 17.95 18.89 19.56 0.57%
DPS 3.00 7.00 6.00 3.00 6.00 6.00 4.75 -7.36%
NAPS 3.5238 3.00 2.994 2.8054 2.825 2.7057 2.5481 5.54%
Adjusted Per Share Value based on latest NOSH - 283,212
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 74.75 141.25 78.98 76.15 75.92 79.81 73.73 0.22%
EPS 16.87 36.46 15.07 16.65 14.71 15.49 16.19 0.68%
DPS 2.50 5.78 4.91 2.46 4.92 4.92 3.91 -7.17%
NAPS 2.9365 2.502 2.4514 2.2975 2.3145 2.219 2.1092 5.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.99 2.34 2.36 2.65 1.51 1.58 1.90 -
P/RPS 2.22 1.38 2.45 2.85 1.63 1.62 2.13 0.69%
P/EPS 9.83 5.35 12.82 13.03 8.41 8.37 9.71 0.20%
EY 10.17 18.68 7.80 7.67 11.89 11.95 10.30 -0.21%
DY 1.51 2.99 2.54 1.13 3.97 3.80 2.50 -8.05%
P/NAPS 0.56 0.78 0.79 0.94 0.53 0.58 0.75 -4.74%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 2.02 2.30 2.29 2.41 1.59 1.80 2.05 -
P/RPS 2.25 1.36 2.37 2.59 1.72 1.85 2.30 -0.36%
P/EPS 9.98 5.26 12.44 11.85 8.86 9.53 10.48 -0.81%
EY 10.02 19.01 8.04 8.44 11.29 10.49 9.54 0.82%
DY 1.49 3.04 2.62 1.24 3.77 3.33 2.32 -7.10%
P/NAPS 0.57 0.77 0.76 0.86 0.56 0.67 0.80 -5.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment